| Revenue | DKK 2,8M | -2% |
| EBITDA | DKK 319K | -33% |
| Net profit | DKK 145K | -44% |
| Total assets | DKK 1,9M | -7% |
| Equity | DKK 917K | -10% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.927 | 1.695 | 1.133 | 1.425 | 2.472 | 1.276 | 1.469 | 1.998 | 1.537 | 2.114 | 2.295 | 2.781 | 2.893 | 2.843 |
| Staff expenses | -1.298 | -1.186 | -1.088 | -1.313 | -1.908 | -1.290 | -1.445 | -1.507 | -1.365 | -1.370 | -1.962 | -2.228 | -2.419 | -2.524 |
| EBITDA | 629 | 508 | 45 | 113 | 564 | -14 | 24 | 491 | 149 | 744 | 333 | 553 | 474 | 319 |
| Depreciation & amort. | -10 | -9 | -11 | -14 | -16 | -16 | -19 | -19 | -61 | -96 | -117 | -109 | -109 | -108 |
| EBIT | 619 | 499 | 34 | 99 | 548 | -30 | 5 | 472 | 88 | 648 | 216 | 444 | 365 | 211 |
| Net financials | -3 | -1 | -2 | 0 | -10 | -3 | -3 | -8 | -29 | -33 | -44 | -26 | -30 | -23 |
| Profit before tax | 616 | 498 | 32 | 99 | 537 | -33 | 2 | 464 | 59 | 615 | 172 | 417 | 335 | 188 |
| Tax | 156 | 128 | 10 | 26 | 123 | -0 | -0 | 104 | 14 | 137 | 38 | 94 | 77 | 43 |
| Net profit | 460 | 371 | 22 | 73 | 415 | -33 | 2 | 360 | 44 | 478 | 134 | 323 | 259 | 145 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.301 | 1.597 | 1.120 | 1.254 | 1.894 | 1.050 | 1.094 | 1.542 | 1.873 | 2.335 | 2.162 | 2.346 | 2.060 | 1.906 |
| Equity | 839 | 1.017 | 842 | 716 | 928 | 688 | 478 | 838 | 674 | 926 | 831 | 1.065 | 1.024 | 917 |
| Long-term debt | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144 | 219 | 296 | 221 | 149 | 65 |
| Short-term debt | 462 | 581 | 278 | 538 | 967 | 363 | 616 | 704 | 1.051 | 1.181 | 1.019 | 1.050 | 862 | 902 |
| Total debt | 462 | 581 | 278 | 538 | 967 | 363 | 616 | 704 | 1.195 | 1.401 | 1.315 | 1.272 | 1.012 | 967 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2023 | |
Kaare Invest Aps | Company | 33.3% | 33.3% | 2023 |
| Individual | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Sten Borggaard | Founder | 0 companies |